Market cap
$2 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
38.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.02
|
0.04
|
0.04
|
0.69
|
0.69
|
0.12
|
|||||
|
Cost of Revenue
|
0.13
|
0.07
|
0.02
|
2.06
|
2.06
|
0.46
|
|||||
|
Gross Profit
|
-0.13
|
-0.03
|
0.03
|
-1.37
|
-1.37
|
-0.34
|
|||||
|
Operating Expenses
|
1.85
|
1.74
|
1.19
|
2.59
|
11.28
|
6.06
|
|||||
|
Operating Profit (EBIT)
|
-1.96
|
-1.77
|
-1.16
|
-2.59
|
-10.59
|
-6.40
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.62
|
0.50
|
-2.51
|
-11.96
|
-23.24
|
-7.92
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
8.29
|
--
|
0.97
|
|||||
|
Profit after Tax (Net Income)
|
-4.62
|
0.50
|
-2.51
|
-13.33
|
-23.24
|
-7.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-23.56
|
-11.23
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-24.31
|
-23.47
|
-26.42
|
-14.13
|
-19.14
|
1.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.02
|
4.20
|
8.16
|
3.94
|
3.94
|
3.97
|
|||||
|
Current Liabilities
|
22.39
|
19.40
|
18.44
|
14.13
|
17.80
|
5.56
|
|||||
|
Total Liabilities
|
22.49
|
0.13
|
0.19
|
0.00
|
2.60
|
10.65
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
--
|
--
|
0.15
|
2.42
|
2.42
|
9.35
|
|||||
|
Current Assets
|
0.10
|
0.13
|
0.04
|
0.00
|
0.18
|
1.31
|
|||||
|
Total Assets
|
0.20
|
0.13
|
0.19
|
0.00
|
2.60
|
10.65
|
|||||
|
Total Debt*
|
1.45
|
1.61
|
1.11
|
1.77
|
--
|
5.18
|
|||||
|
Net Current Assets
|
--
|
-19.27
|
-18.41
|
-14.13
|
-17.62
|
-4.25
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-0.70
|
-0.51
|
-0.76
|
-5.17
|
-5.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.01
|
-1.75
|
-1.75
|
-1.93
|
|||||
|
Cash from Financing Activities
|
--
|
0.80
|
0.52
|
0.73
|
5.79
|
8.02
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.55
|
0.03
|
-0.37
|
-2.50
|
-5.02
|
-0.04
|
|||||
|
Cash EPS ($)
|
--
|
0.04
|
-0.37
|
-2.50
|
-4.75
|
-0.04
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
0.01
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.05
|
-0.08
|
-0.14
|
-1.12
|
-0.02
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.05
|
-0.08
|
-0.14
|
-1.50
|
-0.03
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.11
|
13.33
|
84.64
|
362.19
|
-317.86
|
|||||
|
ROE (%)
|
--
|
-2.00
|
12.39
|
80.15
|
257.97
|
1,116.43
|
|||||
|
ROA (%)
|
-56.75
|
309.82
|
-2,607.45
|
-1,023.64
|
-350.55
|
-138.35
|
|||||
|
EBIT Margin (%)
|
-13,779.13
|
5,102.38
|
-4,744.23
|
-1,480.01
|
-1,533.21
|
-5,994.88
|
|||||
|
Net Margin (%)
|
-20,082.18
|
1,288.69
|
-5,748.28
|
-1,930.68
|
-3,364.95
|
-6,830.53
|
|||||
|
Cash Profit Margin (%)
|
-1.04
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-68.66
|
-0.11
|
-0.94
|
--
|
4.95
|
--
|
|||||
|
EBIT Growth (%)
|
-238.74
|
195.24
|
79.71
|
3.47
|
-52.25
|
-174.00
|
|||||
|
Net Profit Growth (%)
|
-479.65
|
119.85
|
81.16
|
42.62
|
-193.27
|
-176.93
|
|||||
|
EPS Growth (%)
|
-422.31
|
1.09
|
0.85
|
0.50
|
-134.12
|
0.97
|
|||||
|
Book Value Growth (%)
|
63.36
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
-0.02
|
-0.21
|
-4.42
|
|||||
|
Price / Book Value
|
38.33
|
--
|
--
|
-0.02
|
-0.26
|
31.16
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.35
|
--
|
--
|
-0.20
|
-0.28
|
-5.90
|
|||||
|
Close Price ($)
|
--
|
--
|
--
|
0.06
|
1.06
|
8.20
|
|||||
|
High Price ($)
|
--
|
--
|
--
|
3.94
|
13.10
|
29.95
|
|||||
|
Low Price ($)
|
--
|
--
|
--
|
0.02
|
0.75
|
1.30
|
|||||
|
Market Cap ($ Cr)
|
1.94
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
-0.07
|
-0.04
|
-0.13
|
--
|
4.62
|
|||||
|
Short term debt to equity ratio
|
-0.55
|
-0.07
|
-0.04
|
-0.13
|
--
|
1.08
|
|||||
|
Current Ratio
|
0.00
|
0.01
|
0.00
|
0.00
|
0.01
|
0.24
|
|||||
|
Quick Ratio
|
0.00
|
--
|
--
|
0.00
|
0.01
|
0.23
|
|||||
|
Interest Coverage
|
-1.88
|
1.34
|
-4.73
|
-5.92
|
-2.38
|
-7.18
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
163.48
|
71.32
|
67.96
|
4.48
|
4.48
|
38.20
|
|||||
|
Asset Turnover
|
0.00
|
0.24
|
0.45
|
0.53
|
0.10
|
0.02
|
|||||
|
Receivable days
|
--
|
270.40
|
253.43
|
16.37
|
19.90
|
69.77
|
|||||
|
Inventory Days
|
--
|
--
|
0.02
|
0.00
|
2.25
|
10.15
|
|||||
|
Payable days
|
--
|
20,069.80
|
123,552.19
|
1,230.78
|
949.90
|
1,907.16
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-123,298.74
|
-1,214.41
|
-927.74
|
-1,827.24
|